Average Number of Employees
572024-01-01 ~ 2024-12-31
562023-01-01 ~ 2023-12-31
Turnover/Revenue
13,680,022 GBP2024-01-01 ~ 2024-12-31
12,236,473 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,421,189 GBP2024-01-01 ~ 2024-12-31
-5,086,626 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,258,833 GBP2024-01-01 ~ 2024-12-31
7,149,847 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,449,431 GBP2024-01-01 ~ 2024-12-31
-1,833,167 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,361,819 GBP2024-01-01 ~ 2024-12-31
-2,893,355 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,447,583 GBP2024-01-01 ~ 2024-12-31
2,423,325 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
7 GBP2024-01-01 ~ 2024-12-31
72 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,356 GBP2024-01-01 ~ 2024-12-31
-4,818 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,445,234 GBP2024-01-01 ~ 2024-12-31
2,418,579 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
8,086,903 GBP2024-12-31
7,555,616 GBP2023-12-31
7,566,656 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,753,906 GBP2024-01-01 ~ 2024-12-31
1,829,648 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,222,619 GBP2024-01-01 ~ 2024-12-31
-1,840,688 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
99,816 GBP2024-12-31
115,297 GBP2023-12-31
Property, Plant & Equipment
1,135,845 GBP2024-12-31
1,046,063 GBP2023-12-31
Fixed Assets
1,235,661 GBP2024-12-31
1,161,360 GBP2023-12-31
Total Inventories
2,512,525 GBP2024-12-31
2,038,484 GBP2023-12-31
Debtors
12,060,815 GBP2024-12-31
8,354,174 GBP2023-12-31
Cash at bank and in hand
971,230 GBP2024-12-31
917,570 GBP2023-12-31
Current Assets
15,544,570 GBP2024-12-31
11,310,228 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,761,540 GBP2023-12-31
Net Current Assets/Liabilities
7,020,707 GBP2024-12-31
6,548,688 GBP2023-12-31
Total Assets Less Current Liabilities
8,256,368 GBP2024-12-31
7,710,048 GBP2023-12-31
Net Assets/Liabilities
8,089,003 GBP2024-12-31
7,557,716 GBP2023-12-31
Equity
Called up share capital
2,100 GBP2024-12-31
2,100 GBP2023-12-31
Equity
8,089,003 GBP2024-12-31
7,557,716 GBP2023-12-31
Audit Fees/Expenses
25,300 GBP2024-01-01 ~ 2024-12-31
22,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,650,249 GBP2024-01-01 ~ 2024-12-31
2,558,424 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
261,589 GBP2024-01-01 ~ 2024-12-31
249,040 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,107,356 GBP2024-01-01 ~ 2024-12-31
3,016,542 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
181,819 GBP2024-01-01 ~ 2024-12-31
146,847 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
15,033 GBP2024-01-01 ~ 2024-12-31
56,394 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
861,309 GBP2024-01-01 ~ 2024-12-31
604,645 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
188,962 GBP2024-12-31
188,962 GBP2023-12-31
Computer software
192,041 GBP2024-12-31
192,041 GBP2023-12-31
Intangible Assets - Gross Cost
381,003 GBP2024-12-31
381,003 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
125,000 GBP2024-12-31
125,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
281,188 GBP2024-12-31
265,706 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
15,482 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
63,962 GBP2024-12-31
63,962 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
909,810 GBP2024-12-31
817,747 GBP2023-12-31
Motor vehicles
23,995 GBP2024-12-31
23,995 GBP2023-12-31
Furniture and fittings
61,903 GBP2024-12-31
57,566 GBP2023-12-31
Office equipment
183,213 GBP2024-12-31
168,617 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,857,916 GBP2024-12-31
1,658,860 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-21,505 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-21,505 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
352,935 GBP2023-12-31
Motor vehicles
9,598 GBP2023-12-31
Furniture and fittings
44,473 GBP2023-12-31
Office equipment
85,407 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
612,797 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
61,037 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
934 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
119,424 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-10,150 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-10,150 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
403,822 GBP2024-12-31
Motor vehicles
14,397 GBP2024-12-31
Furniture and fittings
45,407 GBP2024-12-31
Office equipment
104,005 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
722,071 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
505,988 GBP2024-12-31
464,812 GBP2023-12-31
Motor vehicles
9,598 GBP2024-12-31
14,397 GBP2023-12-31
Furniture and fittings
16,496 GBP2024-12-31
13,093 GBP2023-12-31
Office equipment
79,208 GBP2024-12-31
83,210 GBP2023-12-31
Raw materials and consumables
1,852,938 GBP2024-12-31
999,722 GBP2023-12-31
Value of work in progress
61,059 GBP2024-12-31
88,739 GBP2023-12-31
Finished Goods/Goods for Resale
598,528 GBP2024-12-31
950,023 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,383,422 GBP2024-12-31
1,129,028 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
10,370,690 GBP2024-12-31
6,871,427 GBP2023-12-31
Prepayments/Accrued Income
Current
306,703 GBP2024-12-31
353,719 GBP2023-12-31
Debtors
Current
12,060,815 GBP2024-12-31
8,354,174 GBP2023-12-31
Trade Creditors/Trade Payables
Current
194,399 GBP2024-12-31
311,949 GBP2023-12-31
Amounts owed to group undertakings
Current
7,856,900 GBP2024-12-31
3,990,265 GBP2023-12-31
Corporation Tax Payable
Current
195,818 GBP2024-12-31
45,072 GBP2023-12-31
Taxation/Social Security Payable
Current
205,160 GBP2024-12-31
305,368 GBP2023-12-31
Other Creditors
Current
24,586 GBP2024-12-31
21,317 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
47,000 GBP2024-12-31
87,569 GBP2023-12-31
Creditors
Current
8,523,863 GBP2024-12-31
4,761,540 GBP2023-12-31
Net Deferred Tax Liability/Asset
-167,365 GBP2024-12-31
-152,332 GBP2023-12-31
-95,938 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-15,033 GBP2024-01-01 ~ 2024-12-31
-56,394 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-152,332 GBP2024-12-31
-155,388 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,100 shares2024-12-31
2,100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
223,741 GBP2024-12-31
223,741 GBP2023-12-31
Between one and five year
395,627 GBP2024-12-31
504,641 GBP2023-12-31
More than five year
438,116 GBP2024-12-31
438,116 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,057,484 GBP2024-12-31
1,166,498 GBP2023-12-31